Flat
SO18
2 beds
1 bath
Lingfield Gardens, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£45,700First YearProfit From Rental Income
£-3,581
↘ -8%After 5 Years
Change In Property Value
£21,144
↗ 14%After 5 Years
Return On Investment
38%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,752 | £7,868 | £8,065 | £8,267 | £8,515 | £40,466 |
| Total Expenses | £8,687 | £8,744 | £8,807 | £8,871 | £8,939 | £44,048 |
| Profit Before Tax | £-935 | £-876 | £-742 | £-604 | £-424 | £-3,581 |
| Profit After Tax | £-935 | £-876 | £-742 | £-604 | £-424 | £-3,581 |
| Change In Property Value | £1,490 | £1,505 | £4,560 | £6,262 | £7,327 | £21,144 |
| Net Return | £555 | £629 | £3,818 | £5,658 | £6,903 | £17,562 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change